DDM Analysis: 155660.KS

Valuation Snapshot

Stable Growth	$20,711.82 - $57,834.25	$32,168.29
Multi-Stage	$23,365.41 - $25,655.07	$24,488.58
Blended Fair Value	$28,328.44
Current Price	$3,745.00
Upside	656.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.71%	12.78%	61.05	61.05	50.88	50.88	50.88	50.88	50.88	50.88	50.88	30.53
YoY Growth	-	-	0.00%	20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	66.47%
Dividend Yield	-	-	1.68%	1.45%	0.97%	0.77%	0.90%	1.72%	1.08%	0.91%	0.31%	0.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,695.76
(-) Cash Dividends Paid (M)	1,602.83
(=) Cash Retained (M)	12,092.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,739.15	1,711.97	1,027.18
Cash Retained (M)	12,092.94	12,092.94	12,092.94
(-) Cash Required (M)	-2,739.15	-1,711.97	-1,027.18
(=) Excess Retained (M)	9,353.78	10,380.97	11,065.75
(/) Shares Outstanding (M)	15.72	15.72	15.72
(=) Excess Retained per Share	594.87	660.20	703.75
LTM Dividend per Share	101.94	101.94	101.94
(+) Excess Retained per Share	594.87	660.20	703.75
(=) Adjusted Dividend	696.81	762.13	805.69
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.87%	3.87%	4.87%
Fair Value	$20,711.82	$32,168.29	$57,834.25
Upside / Downside	453.05%	758.97%	1,444.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,695.76	14,226.32	14,777.43	15,349.89	15,944.53	16,562.20	17,059.07
Payout Ratio	11.70%	27.36%	43.02%	58.68%	74.34%	90.00%	92.50%
Projected Dividends (M)	1,602.83	3,892.67	6,357.52	9,007.50	11,853.26	14,905.98	15,779.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.87%	3.87%	4.87%
Year 1 PV (M)	3,625.52	3,660.77	3,696.01
Year 2 PV (M)	5,514.85	5,622.59	5,731.37
Year 3 PV (M)	7,277.36	7,491.65	7,710.10
Year 4 PV (M)	8,919.28	9,271.18	9,633.38
Year 5 PV (M)	10,446.62	10,964.33	11,502.36
PV of Terminal Value (M)	331,613.67	348,047.56	365,126.63
Equity Value (M)	367,397.31	385,058.07	403,399.85
Shares Outstanding (M)	15.72	15.72	15.72
Fair Value	$23,365.41	$24,488.58	$25,655.07
Upside / Downside	523.91%	553.90%	585.05%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

DSR Corp (155660.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener